Company Valuation: Masstec Link

Data adjusted to current consolidation scope
Fiscal Period: December 2025
Market Cap 1 309
Change -
Enterprise Value (EV) 1 495.6
Change -
P/E 10.6x
PBR 0.77x
PEG -0.2x
Capitalization / Revenue 0.36x
EV / Revenue 0.58x
EV / EBITDA 10.2x
EV / EBIT 13x
EV / FCF -
FCF Yield -
Dividend per Share 2 0.14
Rate of return 13.6%
EPS 2 0.0968
Distribution rate 145%
Net sales 1 859
EBITDA 1 48.62
EBIT 1 38.26
Net income 1 22.89
Net Debt 1 186.6
Reference price 2 1.030
Nbr of stocks (in thousands) 300,000
Announcement Date 25/03/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.35x3.13x18.08x0.76% 59.75B
39.67x6.17x27.24x1.95% 57.47B
34.97x5.8x20.68x0.86% 13.64B
27.42x2.26x17.88x0.63% 12.1B
16.16x1.25x10.18x-.--% 7.92B
27.03x1.79x15.14x2.88% 6.78B
19.77x1.28x11.11x3.17% 4.66B
29.25x - - - 2.95B
-106.09x0.6x13.62x - 2.81B
Average 12.84x 2.79x 16.74x 1.47% 18.68B
Weighted average by Cap. 29.24x 4.10x 20.70x 1.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!